[FRONTKN] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[FRONTKN] FRONTKEN CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.14%
YoY- -38.3%
Quarter Report
Latest QR
Upcoming QR
FRONTKN's Result
FRONTKN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 141,258 140,666 137,359 134,648 131,984 129,582 130,553 5.40%
PBT 14,205 10,979 8,104 9,151 9,498 12,364 19,411 -18.83%
Tax -1,393 -850 -260 587 1,335 538 -496 99.43%
NP 12,812 10,129 7,844 9,738 10,833 12,902 18,915 -22.92%
-
NP to SH 13,034 10,498 8,409 10,151 11,172 13,107 18,851 -21.86%
-
Tax Rate 9.81% 7.74% 3.21% -6.41% -14.06% -4.35% 2.56% -
Total Cost 128,446 130,537 129,515 124,910 121,151 116,680 111,638 9.82%
-
Net Worth 161,584 121,754 75,049 134,682 113,940 134,280 100,724 37.15%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 950 - - - - - - -
Div Payout % 7.29% - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 161,584 121,754 75,049 134,682 113,940 134,280 100,724 37.15%
NOSH 950,499 716,200 394,999 708,857 632,999 745,999 592,499 37.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.07% 7.20% 5.71% 7.23% 8.21% 9.96% 14.49% -
ROE 8.07% 8.62% 11.20% 7.54% 9.81% 9.76% 18.72% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.86 19.64 34.77 19.00 20.85 17.37 22.03 -23.14%
EPS 1.37 1.47 2.13 1.43 1.76 1.76 3.18 -43.04%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.19 0.19 0.18 0.18 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 708,857
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.89 8.85 8.64 8.47 8.30 8.15 8.21 5.46%
EPS 0.82 0.66 0.53 0.64 0.70 0.82 1.19 -22.03%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1017 0.0766 0.0472 0.0847 0.0717 0.0845 0.0634 37.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.13 0.14 0.23 0.22 0.28 0.24 0.24 -
P/RPS 0.87 0.71 0.66 1.16 1.34 1.38 1.09 -13.98%
P/EPS 9.48 9.55 10.80 15.36 15.86 13.66 7.54 16.53%
EY 10.55 10.47 9.26 6.51 6.30 7.32 13.26 -14.17%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 1.21 1.16 1.56 1.33 1.41 -33.84%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 23/02/10 25/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.16 0.12 0.14 0.20 0.24 0.31 0.25 -
P/RPS 1.08 0.61 0.40 1.05 1.15 1.78 1.13 -2.98%
P/EPS 11.67 8.19 6.58 13.97 13.60 17.64 7.86 30.24%
EY 8.57 12.21 15.21 7.16 7.35 5.67 12.73 -23.24%
DY 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.74 1.05 1.33 1.72 1.47 -25.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment